[IJM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -85.44%
YoY- -65.71%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,065,335 4,396,017 2,799,474 1,313,229 5,128,198 3,961,144 2,521,203 79.44%
PBT 1,010,010 634,798 433,882 174,569 1,155,797 1,020,954 648,447 34.33%
Tax -243,206 -165,236 -113,399 -44,669 -274,262 -181,367 -103,096 77.11%
NP 766,804 469,562 320,483 129,900 881,535 839,587 545,351 25.48%
-
NP to SH 653,773 417,769 279,411 115,516 793,587 749,352 493,248 20.64%
-
Tax Rate 24.08% 26.03% 26.14% 25.59% 23.73% 17.76% 15.90% -
Total Cost 5,298,531 3,926,455 2,478,991 1,183,329 4,246,663 3,121,557 1,975,852 92.90%
-
Net Worth 9,468,188 9,139,821 9,061,978 8,861,009 9,000,176 8,956,540 8,916,269 4.08%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 270,005 107,950 107,880 - 357,149 107,050 106,995 85.25%
Div Payout % 41.30% 25.84% 38.61% - 45.00% 14.29% 21.69% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 9,468,188 9,139,821 9,061,978 8,861,009 9,000,176 8,956,540 8,916,269 4.08%
NOSH 3,600,071 3,598,354 3,596,023 3,587,453 3,571,498 3,568,342 3,566,507 0.62%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.64% 10.68% 11.45% 9.89% 17.19% 21.20% 21.63% -
ROE 6.90% 4.57% 3.08% 1.30% 8.82% 8.37% 5.53% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 168.48 122.17 77.85 36.61 143.59 111.01 70.69 78.33%
EPS 18.16 11.61 7.77 3.22 22.22 21.00 13.83 19.89%
DPS 7.50 3.00 3.00 0.00 10.00 3.00 3.00 84.09%
NAPS 2.63 2.54 2.52 2.47 2.52 2.51 2.50 3.43%
Adjusted Per Share Value based on latest NOSH - 3,587,453
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 173.26 125.58 79.97 37.51 146.49 113.16 72.02 79.44%
EPS 18.68 11.93 7.98 3.30 22.67 21.41 14.09 20.66%
DPS 7.71 3.08 3.08 0.00 10.20 3.06 3.06 85.05%
NAPS 2.7047 2.6109 2.5887 2.5313 2.571 2.5586 2.5471 4.07%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.40 3.20 3.21 3.49 3.53 3.38 3.22 -
P/RPS 2.02 2.62 4.12 9.53 2.46 3.04 4.56 -41.86%
P/EPS 18.72 27.56 41.31 108.39 15.89 16.10 23.28 -13.51%
EY 5.34 3.63 2.42 0.92 6.29 6.21 4.30 15.52%
DY 2.21 0.94 0.93 0.00 2.83 0.89 0.93 77.98%
P/NAPS 1.29 1.26 1.27 1.41 1.40 1.35 1.29 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 28/11/16 24/08/16 26/05/16 25/02/16 24/11/15 -
Price 3.50 3.42 3.23 3.40 3.44 3.41 3.31 -
P/RPS 2.08 2.80 4.15 9.29 2.40 3.07 4.68 -41.73%
P/EPS 19.27 29.46 41.57 105.59 15.48 16.24 23.93 -13.43%
EY 5.19 3.39 2.41 0.95 6.46 6.16 4.18 15.50%
DY 2.14 0.88 0.93 0.00 2.91 0.88 0.91 76.74%
P/NAPS 1.33 1.35 1.28 1.38 1.37 1.36 1.32 0.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment